[WANGZNG] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[WANGZNG] WANG-ZHENG BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 39.77%
YoY- -31.94%
Quarter Report
Latest QR
Upcoming QR
WANGZNG's Result
WANGZNG's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 110,084 57,317 242,652 182,526 110,888 54,095 268,471 -44.83%
PBT 6,563 4,248 8,655 8,673 5,518 3,185 14,993 -42.37%
Tax -1,452 -522 -2,704 -2,561 -1,145 -676 -3,776 -47.15%
NP 5,111 3,726 5,951 6,112 4,373 2,509 11,217 -40.81%
-
NP to SH 5,111 3,726 5,951 6,112 4,373 2,509 11,217 -40.81%
-
Tax Rate 22.12% 12.29% 31.24% 29.53% 20.75% 21.22% 25.19% -
Total Cost 104,973 53,591 236,701 176,414 106,515 51,586 257,254 -45.01%
-
Net Worth 201,397 199,812 195,054 199,812 198,226 196,640 195,054 2.15%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,757 - 7,136 7,136 7,136 - 6,343 -17.46%
Div Payout % 93.08% - 119.92% 116.76% 163.19% - 56.55% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 201,397 199,812 195,054 199,812 198,226 196,640 195,054 2.15%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.64% 6.50% 2.45% 3.35% 3.94% 4.64% 4.18% -
ROE 2.54% 1.86% 3.05% 3.06% 2.21% 1.28% 5.75% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 69.42 36.14 153.01 115.10 69.93 34.11 169.30 -44.83%
EPS 3.22 2.35 3.75 3.85 2.76 1.58 7.07 -40.83%
DPS 3.00 0.00 4.50 4.50 4.50 0.00 4.00 -17.46%
NAPS 1.27 1.26 1.23 1.26 1.25 1.24 1.23 2.15%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 68.67 35.76 151.37 113.86 69.17 33.75 167.48 -44.83%
EPS 3.19 2.32 3.71 3.81 2.73 1.57 7.00 -40.80%
DPS 2.97 0.00 4.45 4.45 4.45 0.00 3.96 -17.46%
NAPS 1.2564 1.2465 1.2168 1.2465 1.2366 1.2267 1.2168 2.16%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.84 0.85 0.88 0.89 0.90 0.85 0.94 -
P/RPS 1.21 2.35 0.58 0.77 1.29 2.49 0.56 67.21%
P/EPS 26.06 36.18 23.45 23.09 32.64 53.72 13.29 56.72%
EY 3.84 2.76 4.26 4.33 3.06 1.86 7.52 -36.13%
DY 3.57 0.00 5.11 5.06 5.00 0.00 4.26 -11.12%
P/NAPS 0.66 0.67 0.72 0.71 0.72 0.69 0.76 -8.98%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 12/08/21 19/05/21 18/03/21 26/11/20 14/08/20 19/06/20 28/02/20 -
Price 0.82 0.85 0.00 0.83 0.95 0.835 0.87 -
P/RPS 1.18 2.35 0.00 0.72 1.36 2.45 0.51 75.02%
P/EPS 25.44 36.18 0.00 21.54 34.45 52.78 12.30 62.40%
EY 3.93 2.76 0.00 4.64 2.90 1.89 8.13 -38.43%
DY 3.66 0.00 0.00 5.42 4.74 0.00 4.60 -14.14%
P/NAPS 0.65 0.67 0.00 0.66 0.76 0.67 0.71 -5.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment